1 beds
2 floor
42.4 sqm
Spacious apartment with an area of 42.38 m² — a good format for rent and personal recreation in the premium Bang Tao area. The layout includes a bedroom area combined with a living room and dining area, a kitchenette with built-in appliances, a full bathroom and a private balcony. Panoramic glazing visually expands the space and fills it with light, and access to the balcony provides an additional relaxation area — an important factor for tenants and tourists.
The apartments are fully furnished, ready to stay or rent immediately after purchase. Everything is included in the price: built-in kitchen, cabinet furniture, plumbing and decorative elements. This solution reduces initial costs and speeds up revenue generation. Thanks to the sought-after area, proximity to the beach and the developed infrastructure of the complex, the liquidity of the facility is above the island average, and rental income is stable all year round.
There is an interest-free installment plan for the construction phase and a rental management program from the developer — this makes the property convenient both for investors and for those looking for a second home at sea.
Apartment purchase savings
$ 166 986
price from developer
$ 6 234
deposit
$ 43 861
down payment
5 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 35 987
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 202 973 (see the price growth chart), which will provide you with a 21.55% profit amounting to about $ 35 987
$ 166 986
Construction Start
$ 202 973
Construction Completion
21.55 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 20 372
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 698 per month (≈ +$ 20 372 per year). Yield ~12.2%, estimated payback period — 8.2 years.
12.2 %
Annual ROI (%)
+ $ 1 698
Monthly income
8.2 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 358 per month (≈ +$ 16 298 per year). Yield ~9.8%, estimated payback period — 10.2 years.
9.8 %
Annual ROI (%)
+ $ 1 358
Monthly income
10.2 years
Payback period
Price growth by completition in USD
Construction stages: 4
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 166 986
12.2025
1st floor
$ 175 335
+ $ 8 349
08.2026
50%
$ 184 102
+ $ 17 116
04.2027
Interior works
$ 193 307
+ $ 26 321
12.2027
Completed
$ 202 972
+ $ 35 986
Total return:
+ $ 35 987
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Installment plan in USD
Payments: 5, deposit: 6 234
The total price is $ 166 986, split into 5 payments through Q4 2027. The deposit is $ 6 234. The first installment is $ 43 861 (26% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 6 230
1
05.2026
$ 43 860
2
09.2026
$ 29 220
3
02.2027
$ 29 220
4
07.2027
$ 29 220
5
12.2027
$ 29 220
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Location
The complex is located 80 meters from the snow-white beach — one of the most prestigious and picturesque in Phuket. Just 5 minutes drive — Boat Avenue, Porto de Phuket, supermarkets, cafes, restaurants, spas and night markets. In the immediate vicinity — Laguna golf courses, international schools, yacht club and medical centers. The favorable location ensures a stable tourist flow all year round and high returns for investors.
Source: Exclusive 3D Aerial Photography of the «Thalang» District by Tinora, 2026. All rights reserved. Reproduction prohibited Tinora
